| Revenue | DKK 574K | -3% |
| EBITDA | DKK 485K | +36% |
| Net profit | DKK 249K | +1054% |
| Total assets | DKK 1,2M | -18% |
| Equity | DKK 1M | +33% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63 | -899 | 449 | 144 | 948 | 267 | 435 | 754 | 592 | 574 |
| Staff expenses | -1.383 | -980 | -674 | -796 | -365 | -456 | -158 | -279 | -235 | -89 |
| EBITDA | -1.320 | -1.879 | -225 | -652 | 583 | -189 | 277 | 475 | 357 | 485 |
| Depreciation & amort. | -324 | -1.003 | -1.149 | -3.393 | -602 | -317 | -394 | -199 | -353 | -406 |
| EBIT | -1.644 | -2.882 | -1.374 | -4.045 | -19 | -506 | -117 | 276 | 5 | 79 |
| Net financials | -104 | -152 | -117 | -228 | -244 | 4.077 | -2 | -5 | -3 | 72 |
| Profit before tax | -1.748 | -3.035 | -1.491 | -4.273 | -262 | 3.571 | -119 | 271 | 1 | 151 |
| Tax | -367 | 243 | -999 | -260 | -0 | -0 | -83 | -0 | -20 | -98 |
| Net profit | -1.381 | -3.278 | -492 | -4.012 | -262 | 3.571 | -36 | 271 | 22 | 249 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.577 | 2.012 | 4.361 | 1.775 | 1.140 | 827 | 939 | 1.337 | 1.489 | 1.213 |
| Equity | -1.330 | 329 | 587 | -2.825 | -3.087 | 496 | 465 | 752 | 773 | 1.026 |
| Long-term debt | 2.636 | 0 | 0 | 3.860 | 4.091 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.271 | 1.683 | 3.774 | 740 | 136 | 332 | 474 | 585 | 715 | 188 |
| Total debt | 3.907 | 1.683 | 3.774 | 4.600 | 4.228 | 332 | 474 | 585 | 715 | 188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2014 | — | — |
MA Management | Management | 2014 | — | — |
HO Management | Management | 2014 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMARTERENERGY ApS | Company | 66.7% | 66.7% | 2021 |
MARLIN ApS | Company | 15.0% | 15.0% | 2022 |
BLUE:BALLOON ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Frederik Olsen | Management | 0 companies |
| Martin Ahler Kjems Grundtvig | Management | 0 companies |
| Hans Ole Jørgensen | Management | 0 companies |
| Jørgen Bødker | Chief Executive Officer | 0 companies |
| Dennis Bjarne Johansen | Board of Directors | 0 companies |
| Susanne Lund | Board of Directors | 0 companies |
| Per Henrik Askestad | Board of Directors | 0 companies |
| Nils Christian Foss | Chairman | 0 companies |